|
Market Closed -
London S.E.
11:35:10 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 1,115.00 GBX | +2.29% |
|
+0.45% | +16.88% |
| 08-13 | Nichols plc, Vit Hit Limited - M&A Call | |
| 08-10 | Persimmon, Shaftesbury upped; Coca-Cola HBC cut | AN |
Company Valuation: Nichols plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 550.2 | 391.2 | 415.8 | 463.9 | 348.9 | 407.8 | - | - |
| Change | - | -28.89% | 6.3% | 11.56% | -24.8% | 16.88% | - | - |
| Enterprise Value (EV) 1 | 493.5 | 334.9 | 348.8 | 408.8 | 293.1 | 402.7 | 389.5 | 376.1 |
| Change | - | -32.13% | 4.15% | 17.18% | -28.28% | 37.39% | -3.29% | -3.43% |
| P/E | -24.9x | 33.7x | 22.7x | 26x | 16.4x | 16.8x | 13.3x | 12.7x |
| PBR | 5.92x | 4.42x | 4.27x | 5.52x | 3.7x | 3.9x | 3.53x | 3.19x |
| PEG | - | -0x | 0.4x | -8.66x | 0.8x | 1.2x | 0.5x | 2.65x |
| Capitalization / Revenue | 3.81x | 2.37x | 2.44x | 2.68x | 1.99x | 2.14x | 1.9x | 1.79x |
| EV / Revenue | 3.42x | 2.03x | 2.04x | 2.37x | 1.67x | 2.12x | 1.82x | 1.65x |
| EV / EBITDA | 20.8x | 11.5x | 12.7x | 13.3x | 8.67x | 10.7x | 8.96x | 8.24x |
| EV / EBIT | 22.5x | 13.6x | 13.8x | 14.2x | 9.25x | 11.6x | 9.54x | 8.75x |
| EV / FCF | 26.4x | 22.2x | 17.9x | 25.5x | 22.9x | 14.4x | 12.8x | 11.1x |
| FCF Yield | 3.78% | 4.51% | 5.6% | 3.93% | 4.37% | 6.95% | 7.84% | 9.01% |
| Dividend per Share 2 | 0.231 | 0.277 | 0.282 | 0.32 | 0.337 | 0.4764 | 0.5422 | 0.5763 |
| Rate of return | 1.55% | 2.58% | 2.47% | 2.52% | 3.53% | 4.27% | 4.86% | 5.17% |
| EPS 2 | -0.6004 | 0.3182 | 0.5032 | 0.4881 | 0.5833 | 0.6646 | 0.8392 | 0.8794 |
| Distribution rate | -38.5% | 87.1% | 56% | 65.6% | 57.8% | 71.7% | 64.6% | 65.5% |
| Net sales 1 | 144.3 | 164.9 | 170.7 | 172.8 | 175.1 | 190.4 | 214.2 | 227.5 |
| EBITDA 1 | 23.7 | 29.12 | 27.54 | 30.77 | 33.8 | 37.7 | 43.45 | 45.64 |
| EBIT 1 | 21.92 | 24.6 | 25.19 | 28.86 | 31.7 | 34.8 | 40.84 | 42.98 |
| Net income 1 | -22.17 | 11.64 | 18.36 | 17.84 | 21.44 | 25.25 | 32.1 | 33.5 |
| Net Debt 1 | -56.67 | -56.3 | -67.03 | -55.18 | -55.74 | -5.011 | -18.26 | -31.63 |
| Reference price 2 | 14.92 | 10.72 | 11.40 | 12.70 | 9.54 | 11.15 | 11.15 | 11.15 |
| Nbr of stocks (in thousands) | 36,861 | 36,476 | 36,478 | 36,530 | 36,570 | 36,570 | - | - |
| Announcement Date | 3/2/22 | 3/1/23 | 3/6/24 | 3/11/25 | 3/11/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.4x | 2.07x | 10.44x | 4.37% | 544M | |
| 27x | 8.34x | 23.88x | 2.35% | 389B | |
| 19.41x | 2.75x | 10.7x | 2.96% | 43.08B | |
| 17.96x | 1.59x | 9.92x | 2.51% | 22.09B | |
| 15.96x | 1.41x | 6.95x | 4.95% | 18.99B | |
| 10.51x | 1.84x | 10.02x | 4.09% | 15.89B | |
| 43.19x | 5.73x | 24.96x | 0.43% | 15.49B | |
| 15.87x | 0.66x | 5x | 2.63% | 8.9B | |
| 27.67x | 2.58x | 11.59x | -.--% | 8.23B | |
| Average | 21.55x | 3.00x | 12.61x | 2.7% | 58.07B | |
| Weighted average by Cap. | 25.38x | 6.84x | 20.67x | 2.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NICL Stock
- Valuation Nichols plc
Select your edition
All financial news and data tailored to specific country editions
